Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,976£33,471£34,307£35,165£36,220£172,139
Total Expenses£36,442£36,538£36,665£36,794£36,942£183,382
Profit Before Tax£-3,466£-3,067£-2,357£-1,629£-722£-11,242
Profit After Tax £-3,466£-3,067£-2,357£-1,629£-722£-11,242
Change In Property Value£8£8£15,700£28,025£37,293£81,034
Net Return£-3,459£-3,059£13,343£26,396£36,571£69,792
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%27%